| Ingresos TV | $332K |
| Bonus TV por Posición | $84K |
| Ingresos por partido | $15K |
| Patrocinio | $92K |
| Merchandising | $854K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $43K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $803K |
| Salarios personal | $29K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $286K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.4M | $1.1M | $300K | $2.2M |
| May 2028 | $1.3M | $2.2M | $-961K | $1.9M |
| Abr 2028 | $1.3M | $1.1M | $112K | $2.9M |
| Mar 2028 | $1.3M | $1.2M | $39K | $2.8M |
| Feb 2028 | $1.6M | $1.2M | $373K | $2.7M |
| Ene 2028 | $1.4M | $1.4M | $2K | $2.4M |
| Dic 2027 | $1.3M | $1.2M | $106K | $2.4M |
| Nov 2027 | $1.4M | $1.2M | $132K | $2.3M |
| Oct 2027 | $1.3M | $2.3M | $-974K | $2.2M |
| Sep 2027 | $1.3M | $1.4M | $-90K | $3.2M |
| Ago 2027 | $1.5M | $1.0M | $481K | $3.3M |
| Jul 2027 | $1.3M | $985K | $359K | $2.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $553K |
| Local Dairy Co. | $548K |